Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.39% first-year return on $48,534 initial cash invested.
7.39%
Cash On Cash
9.85%
Cap Rate
1.49
DSCR
$2,324
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,025 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,534
Downpayment
20%
$29,080
Closing costs
1%
$1,454
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,324
Total Expenses
$2,025
Mortgage P&I
34%
$801
Property Taxes
2%
$56
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581